[HEXCAP] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 5.16%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 106,559 96,949 88,369 79,446 71,834 61,043 53,745 57.62%
PBT 9,779 8,250 7,703 4,816 5,032 3,994 3,400 101.85%
Tax -1,954 -1,712 -1,649 -821 -1,174 -852 -624 113.59%
NP 7,825 6,538 6,054 3,995 3,858 3,142 2,776 99.16%
-
NP to SH 8,776 7,277 6,230 4,442 4,224 3,462 3,038 102.44%
-
Tax Rate 19.98% 20.75% 21.41% 17.05% 23.33% 21.33% 18.35% -
Total Cost 98,734 90,411 82,315 75,451 67,976 57,901 50,969 55.20%
-
Net Worth 81,263 78,432 79,673 77,238 75,739 72,330 73,013 7.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,418 2,418 1,612 1,612 1,612 1,612 77 889.12%
Div Payout % 27.56% 33.24% 25.88% 36.30% 38.17% 46.58% 2.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 81,263 78,432 79,673 77,238 75,739 72,330 73,013 7.37%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 129,000 15.99%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.34% 6.74% 6.85% 5.03% 5.37% 5.15% 5.17% -
ROE 10.80% 9.28% 7.82% 5.75% 5.58% 4.79% 4.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.96 60.12 54.80 49.27 44.55 47.32 41.66 35.73%
EPS 5.43 4.51 3.86 2.75 2.62 2.68 2.36 74.02%
DPS 1.50 1.50 1.00 1.00 1.00 1.25 0.06 749.98%
NAPS 0.503 0.4864 0.4941 0.479 0.4697 0.5607 0.566 -7.54%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.84 21.69 19.77 17.77 16.07 13.66 12.02 57.66%
EPS 1.96 1.63 1.39 0.99 0.95 0.77 0.68 102.14%
DPS 0.54 0.54 0.36 0.36 0.36 0.36 0.02 794.61%
NAPS 0.1818 0.1755 0.1783 0.1728 0.1695 0.1618 0.1634 7.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.765 0.73 0.77 1.06 0.595 0.655 0.705 -
P/RPS 1.16 1.21 1.41 2.15 1.34 1.38 1.69 -22.13%
P/EPS 14.08 16.18 19.93 38.48 22.71 24.41 29.94 -39.44%
EY 7.10 6.18 5.02 2.60 4.40 4.10 3.34 65.09%
DY 1.96 2.05 1.30 0.94 1.68 1.91 0.09 675.48%
P/NAPS 1.52 1.50 1.56 2.21 1.27 1.17 1.25 13.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 27/11/15 03/08/15 28/05/15 11/02/15 26/11/14 25/07/14 -
Price 0.755 0.80 0.77 0.89 0.58 0.60 0.715 -
P/RPS 1.14 1.33 1.41 1.81 1.30 1.27 1.72 -23.92%
P/EPS 13.90 17.73 19.93 32.31 22.14 22.36 30.36 -40.51%
EY 7.19 5.64 5.02 3.10 4.52 4.47 3.29 68.16%
DY 1.99 1.87 1.30 1.12 1.72 2.08 0.08 747.16%
P/NAPS 1.50 1.64 1.56 1.86 1.23 1.07 1.26 12.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment